Flat
E6
1 bed
1 bath
Brighton Road, East Ham, London E6
London, England · E6
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£3,539
↗ 5%After 5 Years
Change In Property Value
£32,034
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,280 | £11,449 | £11,621 | £11,911 | £12,209 | £58,471 |
| Total Expenses | £10,689 | £10,756 | £10,814 | £10,885 | £10,958 | £54,102 |
| Profit Before Tax | £591 | £693 | £807 | £1,026 | £1,252 | £4,369 |
| Profit After Tax | £479 | £561 | £653 | £831 | £1,014 | £3,539 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £481 | £5,262 | £9,043 | £11,995 | £8,792 | £35,573 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change